BNBCalc Short Term Rental Investment Analysis 221 Kenilworth Ave, Glen Ellyn, IL 60137, USA

5 bed • 6 bath • 20 guests • $930,000

BNB

Calc

Annual Revenue

$138,216

Profit (Cash Flow)

$77,888

Cap Rate

11.5%

Annual Revenue

$138,216

AirDNA projects $714/night at 53% occupancy ($138,215).

BNB Calc projects a 53% occupancy rate, $714 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

11.24% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,887	$155,775	$233,662	$311,550	$389,438	$778,876	$2,336,629
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,000	$279,000	$279,000	$279,000	$279,000	$279,000	$279,000
Down Payment	$651,000	$651,000	$651,000	$651,000	$651,000	$651,000	$651,000
Property Appreciation	$27,900	$56,637	$86,236	$116,723	$148,124	$319,842	$1,327,354
Total Return	$1,035,787	$1,142,412	$1,249,899	$1,358,273	$1,467,563	$2,028,718	$4,593,983

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.24%

Cap Rate

11.52%

Return on Investment

15.77%

221 Kenilworth Ave Glen Ellyn, Illinois, 60137-5324

5 bed • 6 bath • 20 guests

Purchase Price

Est. $4,461/mo

Inquire about this property

Contact Agent

$138,216

Annual Revenue

Projected nightly rate is $714/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,888

Profit

Revenue

$138,216

Operating Expenses

$31,048

Operating Income

$107,168

Mortgage & Taxes

$29,280

Profit (Cash Flow)

$77,888

$692,400

Cash Investment

Down Payment

$651,000

Renos & Furnishing

$13,500

Closing Costs

$27,900

Total

$692,400

DSCR Ratio

Strong

3.66

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.24%

Cap Rate

11.52%

Return on Investment

15.77%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,552

Deductible property tax

$9,207

Your total deduction

$21,977

Your adjusted annual income

$150,000 - $21,977 = $128,023

Taxes on $128,023 (30%)

$38,407

Your old tax bill

$45,000

Your new tax bill

$38,407

Estimated tax savings

$6,593

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com